As of 2025-07-09, the Intrinsic Value of DreamCIS Inc (223250.KQ) is 1,981.61 KRW. This 223250.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,510.00 KRW, the upside of DreamCIS Inc is -43.50%.
The range of the Intrinsic Value is 1,834.82 - 2,299.78 KRW
Based on its market price of 3,510.00 KRW and our intrinsic valuation, DreamCIS Inc (223250.KQ) is overvalued by 43.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,834.82 - 2,299.78 | 1,981.61 | -43.5% |
| DCF (Growth 10y) | 3,613.86 - 6,232.72 | 4,440.97 | 26.5% |
| DCF (EBITDA 5y) | 4,726.63 - 6,273.04 | 5,622.57 | 60.2% |
| DCF (EBITDA 10y) | 5,196.31 - 7,232.07 | 6,293.24 | 79.3% |
| Fair Value | 2,202.80 - 2,202.80 | 2,202.80 | -37.24% |
| P/E | 3,173.69 - 5,134.86 | 4,121.25 | 17.4% |
| EV/EBITDA | 3,841.00 - 7,127.44 | 5,595.62 | 59.4% |
| EPV | 3,962.80 - 4,808.15 | 4,385.46 | 24.9% |
| DDM - Stable | 2,178.82 - 6,010.20 | 4,094.51 | 16.7% |
| DDM - Multi | 3,546.59 - 7,675.91 | 4,859.66 | 38.5% |
| Market Cap (mil) | 83,538.00 |
| Beta | 0.76 |
| Outstanding shares (mil) | 23.80 |
| Enterprise Value (mil) | 52,137.90 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.64% |
| Cost of Debt | 4.62% |
| WACC | 7.48% |